Valuation Lundberg B

Equities

Market Closed - Nasdaq Stockholm Other stock markets 17:00:00 11/05/2026 BST			5-day change	1st Jan Change
529.00 ^SEK	-0.09%		-0.56%	+3.42%

04-30	Major shareholder Lundbergs acquires shares worth approximately SEK 205 million in Indutrade	FW
04-21	Lundbergs shares trade ex-dividend today on Nasdaq Stockholm following SEK 4.90 payout	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	109,269	125,984	110,137	135,954	124,248	126,852
Change	-	15.3%	-12.58%	23.44%	-8.61%	2.1%
Enterprise Value (EV) ¹	128,925	146,107	128,346	153,788	143,844	150,213
Change	-	13.33%	-12.16%	19.82%	-6.47%	4.43%
P/E ratio	30.4x	11.1x	72.8x	18.7x	19.7x	10.5x
PBR	1.28x	1.27x	1.1x	1.26x	1.09x	0.99x
PEG	-	0x	-0.8x	0x	-1.5x	0.1x
Capitalization / Revenue	4.79x	3.99x	3.86x	3.81x	3.69x	3.34x
EV / Revenue	5.66x	4.62x	4.5x	4.31x	4.27x	3.96x
EV / EBITDA	19.4x	11.7x	15.7x	10.6x	13.9x	10.1x
EV / EBIT	23.1x	12.9x	18.7x	11.6x	16x	11.1x
EV / FCF	48.4x	27x	-209x	13x	30.1x	21.5x
FCF Yield	2.07%	3.7%	-0.48%	7.72%	3.32%	4.64%
Dividend per Share ²	3.5	3.75	4	4.3	4.6	4.9
Rate of return	0.79%	0.74%	0.9%	0.78%	0.92%	0.96%
EPS ²	14.48	45.84	6.1	29.25	25.41	48.7
Distribution rate	24.2%	8.18%	65.6%	14.7%	18.1%	10.1%
Net sales ¹	22,791	31,595	28,504	35,723	33,710	37,956
EBITDA ¹	6,659	12,528	8,166	14,562	10,318	14,866
EBIT ¹	5,571	11,344	6,874	13,268	9,000	13,483
Net income ¹	3,591	11,367	1,514	7,255	6,302	12,079
Net Debt ¹	19,656	20,123	18,209	17,834	19,596	23,361
Reference price ²	440.60	508.00	444.10	548.20	501.00	511.50
Nbr of stocks (in thousands)	248,000	248,000	248,000	248,000	248,000	248,000
Announcement Date	24/03/21	02/03/22	27/02/23	29/02/24	27/02/25	04/03/26

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LUNDBERG B	-	-	-	-	14.24B
HAL TRUST	11.64x	1.11x	4.44x	2.07%	17.95B
MERITZ FINANCIAL GROUP INC.	6.93x	14.58x	-	1.31%	12.82B
WHSP HOLDINGS LIMITED	6.46x	9.46x	27.6x	2.6%	11.96B
KOÇ HOLDING	7.91x	0.47x	7.08x	4.69%	11.91B
Average	8.23x	6.40x	13.04x	2.67%	13.77B
Weighted average by Cap.	8.59x	5.96x	11.81x	2.58%